|
Pleasanton Jo Anson Dr EDZ 4117/2017
<br /> PLANNING LEVEL COST ESTIMATE
<br /> StoneridgeDrQutueSi:aback,Mrlfgalion47)-1d
<br /> RaadtrayIems: QUanlity Lk1N POI Cool Nem Total Total
<br /> Nair Par/mot Sadao' _ 29530 SF $ 10 $ 215,509
<br /> Cold Plana and Overlay(62'I2 00,450 SF S 2 3 160.900
<br /> Cone Wools 8 Noway) •._22,340 SF $ 10 $ 723400
<br /> Cmc COO 5,600 IF 'S 30 S 49,000
<br /> Driveway • EA $ 5.000 S
<br /> �
<br /> CIA Ramp 1 EA S 3,500 S 3,509
<br /> Retaining Wal .0900 SF _S 100 $ 699,090
<br /> 1Aairdene Pali ._ _ - LS -9 29000 9
<br /> Slowed Sign • LS 9 29000„} •
<br /> lmPorted Ballow 3,120 CY $ 75 S 234,000
<br /> Roadway Earavatian o 4,550 CY S 75 S 341.300
<br /> Clearing and Gn;b61nQ 33,000 59 S 0.5 S 16,300
<br /> FlammCorm S'rdm,CBG 12.203 SF S
<br /> 0 S 13.700
<br /> Remove Ttees _ _ w �. 29 FA S 1,000 S 20,000 J .�--
<br /> lydiapaArt�ga8an8Bio•Ratecdon 5,803 SF 3 15 5 87,090
<br /> Fenn(Mew8Remora) 2.103 LE S 30 S 63,000
<br /> PAY emaxStriping 6750 1.0 3 2 3 13.500
<br /> Remnant Markings _ 860 Sr s to s 6,900
<br /> R'lora leOv cad nig,and poela / EA S 5.000 S 5,000
<br /> Signs 10 EA 5 600 3 8,000
<br /> Sgnaloadlntasmartian - LS' $ 350.00 $
<br /> !rlftrseoOanTnOno5ignalMcdfication - L9 5 750,000 S - ...�.��'•_•..
<br /> Ramp Tra!Se%gm!Mod tomato(NB 650 off-tamp to Slaneidge d) 1 AS S _75.000,Sr _ 25.000
<br /> Steel L'pka 3 1 EA S 10,000 5 � 10,000
<br /> TIe16c Contlof AKawance(59') 1 LS $ 111000 5 113,000
<br /> SlomlDrain System Allma3eOM) _ 1 LS $ 226.000 S 226000
<br /> WPC/TreeenardAForance(5 1 LS J 113,000-$ 113,000
<br /> , Limn ds Viso.Cans(f010 1 LS $ 271,000 9 271,000
<br /> Mobifeaton(10Sij 1 1S S 299000 1 298.900
<br /> -CorfaineruY(25341 1 LS $ 810000 S 819,000'
<br /> RoodaoySublotoi . $ 4,100,000
<br /> Stru lufo Wems: QuarRity Unit WA Cog Nem Total Total
<br /> Man Halloo Struelure5 3,850 SF S 350 9 1.346000
<br /> Struokao Subtol al _ 3 1,350,000
<br /> Rlr of Wa hems: _.._ a so! Un, Una Cast Nem Total Total
<br /> LA$tyPefocadm' _ 1 LS S 43,000 S 46000
<br /> 25050 • LS S 250,900 $
<br /> Arquiiiion coots 1 LS $ 124,400 S 124,400
<br /> TCE MC
<br /> Entirorenenid 6rSgaSon(Eat) - MC
<br /> RIghI01Way Subtotal -Subtotal --- 3 160,000
<br /> Subtotal"Hard Costs' $ 5,630,000
<br /> Soft Costs' Quantity UnS Uno Cost Nem Tot al Toot
<br /> Final Cady(12.5° _1 LS S 607,000,S 682.000 •
<br /> Construction Atrnivtuation/2,5°4/ I-1S-- S 607,000 S 682,003
<br /> Construction SWAN(250 _ 1 1.5 5 109,000 S 107.000
<br /> Subtotal"Soft C0s15' 3 1,480,000
<br /> ---
<br /> Grand Total ,S 7,110,000
<br /> 1 rtr.Parer til Salm 631011a45'rkptam,6ftA5g,riprn finis rod v'A.ypor p.a..
<br /> 2 Coil plo'+,al r+cbyrwaaM warm§»noxi inn
<br /> 1 Mauer;tax rnidgr L OA,n'k.'421 lib.Cr'vkr Hal el Ja n'sy A 1C7...Jo(.an ct J9roor)0,1-ley•rc an 04,a0,0 YA51 try isle
<br /> I Ramal Rnt'fy P'+i,A ma wor irda now eynpin.b ar4pallrmGron
<br /> 3 Aswnleskysfnel 0503 woot,osaW7?d ty3,CntOct Moro nees'eellgISd morscrallfy 3706 spav
<br /> 6 11a,.e,esttv'nsk lo'b+dy.slump
<br /> 7 IA Ph crib MAMA"rill oz00n,td fro/run,arty ltr:n»cal is adyAng ra,ca!crnfretrr0a'n is SMr er reycstry'irx
<br /> 8 Erin tort a prr'Op dRev. Sacive item gni 7d:"snl earp RM'Frye rang W,rn Pigs al RPM.tore
<br /> 4 Rce:oyes zo'n, n.,25'c4 reo eniitry corral
<br /> 71Page
<br />
|